EXCAVATION WORKS

DESIGNATION LENGTH WIDTH DEPTH SETS VOLUME

F1-C1 1.2 1.2 1.2 22 38.016
TIE BEAM 6 0.2 0.3 1 0.36
5 0.2 0.3 3 0.9
4.5 0.2 0.3 4 1.08
3.5 0.2 0.3 1 0.21
3 0.2 0.3 4 0.72
2.5 0.2 0.3 3 0.45
SEPTIC TANK 3 1.4 1.8 1 7.56
Sub Total 49.296 cu.m
Total 49.296 cu.m

EMBANKMENT
DESIGNATION LENGTH WIDTH DEPTH SETS VOLUME
F1-C1 1.2 1.2 1.2 22 38.016
Perimeter Backfill 11 11 0.2 1 24.2
Sub Total 62.216 cu.m
15% Shrinkage Factor 9.3324
Total 71.5484 cu.m

GRAVEL BEDDING
DESIGNATION LENGTH WIDTH DEPTH SETS VOLUME
F1-C1 1.2 1.2 1.2 22 38.016
TIE BEAM 6 0.2 0.3 1 0.36
5 0.2 0.3 3 0.9
4.5 0.2 0.3 4 1.08
3.5 0.2 0.3 1 0.21
3 0.2 0.3 4 0.72
2.5 0.2 0.3 3 0.45
Sub Total 41.736 cu.m
INSIDE SLAB 24 15 0.2 1 72
SEPTIC TANK 3 1.4 1.8 1 7.56
Sub Total 79.56 cu.m
Total 121.296 cu.m

SOIL POISONING
DESIGNATION LENGTH WIDTH AREA
AREA 24 15 360
Total 360 sq.m
 CONCRETING WORKS
AGGREGATE
DESIGNATION LENGTH WIDTH DEPTH SETS VOLUME CEMENT
Coarse Fine
F1-C1 1.2 1.2 0.3 22 9.504 9.504 4.752 85.536
TIE BEAM 5.85 0.2 0.3 1 0.351 0.351 0.1755 3.159
4.85 0.2 0.3 3 0.873 0.873 0.4365 7.857
4.35 0.2 0.3 4 1.044 1.044 0.522 9.396
3.35 0.2 0.3 1 0.201 0.201 0.1005 1.809
2.85 0.2 0.3 4 0.684 0.684 0.342 6.156
2.35 0.2 0.3 3 0.423 0.423 0.2115 3.807
ROOF BEAM 5.85 0.25 0.3 4 1.755 1.755 0.8775 15.795
4.85 0.25 0.3 1 0.36375 0.36375 0.181875 3.27375
4.35 0.25 0.3 4 1.305 1.305 0.6525 11.745
3.35 0.25 0.3 3 0.75375 0.75375 0.376875 6.78375
2.85 0.25 0.3 4 0.855 0.855 0.4275 7.695
2.35 0.25 0.3 4 0.705 0.705 0.3525 6.345
COLUMN 0.3 0.3 4.7 22 9.306 9.306 4.653 83.754
INSIDE SLAB 24 12 0.2 1 57.6 57.6 28.8 518.4
SEPTIC TANK
FLOORING 3 1.4 0.15 1 0.63 0.63 0.315 5.67
COVER 3 1.4 0.1 1 0.42 0.42 0.21 3.78
Sub Total 86.7735 86.7735 43.38675 780.9615
Total 86.7735 86.7735 43.38675 780.9615
cu.m cu.m bags
 STEEL WORKS
DESIGNATION LENGTH WIDTH BARS/SET SETS L.M KG TIE WIRE
F1-C1 0.92 0.92 10 22 186.208 165.72512 12mmØ 3.113207547 kg
COLUMN-1 4.7 4 22 413.6 368.104 12mmØ 210.7018868 kg
TIE BEAM 87.75 5 1 438.75 390.4875 12mmØ 30 kg
ROOF BEAM 87.75 5 1 438.75 390.4875 12mmØ 30 kg
TOTAL 1477.308 1314.80412 kg 273.8150943 kg

BARS/SET BARS/SET
LENGTH WIDTH L.M KG
(LENGTH) (WIDTH)
SLAB 15 24 37.5 60 2002.5 1234.875 10mmØ 12.73584906 kg
TOTAL 2002.5 1234.875 kg 12.73584906 kg

TIES
LENGTH OF TOTAL
DESIGNATION DEPTH TIES NO OF TIES SETS LENGTH KG PCS
COLUMN-1 4.7 1.1 47 9 465.3 288.486 423
TOTAL 465.3 288.486 423

STIRRUPS
STIRRUP TOTAL
DESIGNATION LENGTH LENGTH SETS NO OF TIES LENGTH KG PCS
TIE BEAM 5.85 1.1 7 59 454.3 281.666 413
4.85 1.1 10 43 473 293.26 430
4.35 1.1 4 41 180.4 111.848 164
3.35 1.1 4 34 149.6 92.752 136
2.85 1.1 5 31 170.5 105.71 155
2.35 1.1 1 27 29.7 18.414 27
 TOTAL 1457.5 903.65 1325
ROOF BEAM 5.85 1.1 7 59 454.3 281.666 413
4.85 1.1 10 43 473 293.26 430
4.35 1.1 4 41 180.4 111.848 164
3.35 1.1 4 34 149.6 92.752 136
2.85 1.1 5 31 170.5 105.71 155
2.35 1.1 1 27 29.7 18.414 27
TOTAL 1457.5 903.65 1325

CHB REBARS
HORIZONTAL VERTICAL TOTAL
DESIGNATION AREA BARS BARS LENGTH PCS TIE WIRE
Wall 467.4 747.84 1004.91 1752.75 293 10mmØ 12 kg
TOTAL 1752.75 293 10mmØ 12 kg

CHB WORKS (EXT) PAINTING WORKS

DESIGNATION LENGTH HEIGHT AREA DESIGNATION LENGTH HEIGHT WIDTH FACE AREA
EXTERIOR EXTERIOR
WALL 187.15 3.6 673.74 WALL 187.15 3.6 2 1347.48
INTERIOR
WINDOW 1 1.2 1.2 1.44 WALL 46 3.6 2 331.2
WINDOW 2 2.4 1.2 2.88 COLUMN 1 0.3 3.6 0.3 2 18.792
WINDOW 3 0.9 0.54 0.486 DOOR 1 2.15 0.9 2 3.87
DOOR 2 0.9 2 1.8 DOOR 2 2 0.9 2 3.6
TOTAL 667.134 sq.m. WINDOW 1 1.2 1.2 2 2.88
WINDOW 2 2.4 1.2 2 5.76
WINDOW 3 0.9 0.54 2 0.972
TOTAL 1642.81 sqm
 CHB WORKS (INT)
LENGT
DESIGNATION H HEIGHT AREA
INTERIOR
WALL(1F) 46 3.2 147.2 TOTAL (CHB 4")
DOOR 1 0.9 2.15 1.935 TOTAL 667.134 sq.m.
TOTAL 149.135 M

PLASTERING
LENGT
DESIGNATION H HEIGHT WIDTH FACE AREA AGGREGATE CEMENT
EXTERIOR
WALL 187.15 3.6 2 1347.48 258.71616 21.55968
INTERIOR WALL 46 3.2 2 294.4 56.5248 4.7104
COLUMN 1 0.4 3 0.25 2 2.4 0.4608 0.0384
COLUMN 2 0.3 3 0.2 2 1.8 0.3456 0.0288
DOOR 1 2.15 0.9 2 3.87 0.74304 0.06192
DOOR 2 2 0.9 2 3.6 0.6912 0.0576
WINDOW 1 1.2 1.2 2 2.88 0.55296 0.04608
WINDOW 2 2.4 1.2 2 5.76 1.10592 0.09216
WINDOW 3 0.9 0.54 2 0.972 0.186624 0.015552
TOTAL 1620.60 311.15 25.93
sq.m cu.m bags
 SUMMARY (Painting) FABRICATED MATERIALS
Concrete
Neutralizer 20 gals AREA
Flat Latex 60 gal DOORS 3.735
Primer (Wall) 90 gal WINDOWS 4.806
Primer (Ceilingl) 24 cans RAILINGS 12
Paint Thinner 20 gals TOTAL 20.541
Acrylic Paint 20 gals
Plasolus Putty 50 gals
Paint Roller 20 pcs

Tiles
TILE
DESIGNATION LENGTH WIDTH AREA QTY. MORTAR JOINT FILLER ADHESIVE
FLOOR AREA 15 24 360 1000 30.96 180 39.6
T&B 6 3.5 42 525 3.612 21 4.62
TOTAL 402 1525 34.572 201 44.22
bags kg bags
 FORMWORKS
PLYWOOD FORM WOOD FRAME
DESIGNATION SETS LENGTH WIDTH HEIGHT PERIMETER AREA TOTAL AREA (4'x8'x1/2") (2"x2") NAILS (kg)
FOOTING-1 22 1.2 1.2 0.3 5 1.5 33 12 357 0.66
SUBTOTAL 12 357 0.66
PLYWOOD FORM WOOD FRAME
DESIGNATION SETS LENGTH WIDTH HEIGHT PERIMETER AREA TOTAL AREA (4'x8'x1/2") (2"x2")
COLUMN-1 22 0.3 0.3 4.7 1.5 7.05 155.1 54 1603 3.102
SUBTOTAL 54 1603 3.102
PLYWOOD FORM WOOD FRAME
DESIGNATION SETS DEPTH WIDTH LENGTH PERIMETER AREA TOTAL AREA (4'x8'x1/2") (2"x2")
TIE BEAM 1 0.3 0.2 87.75 0.8 70.2 70.2 25 742 1.404
SUBTOTAL 25 742 1.404
PLYWOOD FORM WOOD FRAME
DESIGNATION SETS DEPTH WIDTH LENGTH PERIMETER AREA TOTAL AREA (4'x8'x1/2") (2"x2")
ROOF BEAM 1 0.3 0.25 87.75 0.9 78.975 78.975 28 831 1.5795
SUBTOTAL 28 831 1.5795
PLYWOOD FORM WOOD FRAME
DESIGNATION SETS LENGTH WIDTH HEIGHT PERIMETER AREA TOTAL AREA (4'x8'x1/2") (2"x2")
SLAB- GROUND FLOOR 1 24 15 0.2 78.2 15.64 15.64 6 179 0.3128
SLAB-SEPTIC TANK 1 3 1.4 0.2 9 1.8 1.8 1 30 0.036
SUBTOTAL 7 209 0.3488
TOTAL AREA 175.165 TOTAL 126 3742
4 USES 32 936 8
PCS. BD.FT kg
 SCAFFOLDINGS
TOTAL VERTICAL HORIZONTAL DIAGONAL PCS OF PLYBOARD
DESIGNATION HEIGHT SETS
LENGTH SUPPORT ( 2"X3") SUPPORT (2"X4") BRACE (2"X4") VERTICAL HORIZONTAL
COLUMNS 4 22 88 616 3740 2112 88 396
Subtotal 616 3740 2112 88 396

TOTAL VERTICAL HORIZONTAL DIAGONAL PCS OF PLYBOARD

DESIGNATION AREA SETS
LENGTH SUPPORT ( 2"X3") SUPPORT (2"X4") BRACE (2"X4") VERTICAL HORIZONTAL
SLAB 0 0 0 0 0
Subtotal 0 0

VERTICAL HORIZONTAL PCS OF PLYBOARD

DESIGNATION LENGTH SETS TOTAL LENGTH
SUPPORT ( 2"X3") SUPPORT (2"X4") VERTICAL HORIZONTAL
BEAMS 87 1 87 522 826.5 87 391.5
Subtotal 522 826.5 87 391.5
Total 1138 4567 2112 175 788
Unit bd.ft bd.ft bd.ft pcs pcs

ROOF
DESIGNATION LENGTH WIDTH AREA TOTAL LENGTH
WHOLE 29 21 338 29 sqm
TOTAL 5 pcs (rib type)
 TOTAL LENGTH
Total length 29 m
Gutter 13 pcs
Total width of 1 gutter 41.5 cm
Gutter per sheet 3 pcs.
Plain G.I. sheet 5 pcs.

FLASHING
Total length 80 m
Number of flashing 35 pcs
Width of flashing 45 cm
G.I. sheet 2 pcs
Plain G.I. sheet 18 pcs

DESIGNATION LENGTH WIDTH AREA TOTAL AREA CEILING BOARD PLYWOOD PIECES
BEDROOM 1 6 5 30 30 12 4
BEDROOM 2 6 5 30 30 12 5
BEDROOM 3 6 5 30 30 12 8
T&B 3.5 3.5 12.25 12.25 4.9 2
T&B 3.5 3.5 12.25 12.25 4.9 2
PORCH 9 3 27 27 10.8 3
KITCHEN/LIVING ROOM & DINING AREA 3.65 3.6 13.14 13.14 5.256 5
EXCESS 10 3 30 30 12 2
185 Total 31
(4'x8'x1/4")
Ceiling Joist (Lumber) 169 pcs
CWN 5 kgs
 C-PURLINS AND ANGLE BAR
DESIGNATION LENGTH SETS TOTAL PCS. TOTAL PIECE
C-PURLINS 9 28 420 70 70
15 26 650 108.3333333 109
10 4 66.66666667 11.11111111 12
TOTAL 191 2"x10"x1/16"

DESIGNATION LENGTH SETS TOTAL PCS. TOTAL PIECE

ANGLE BAR (TRUSS) 13 3 117 19.5 20
16 3 144 24 24
3.5 3 31.5 5.25 6
TOTAL 50 3"x3"x3/16"
TECKSCREW TOTAL 3374 pcs
 PART - A STRUCTURE
ITEM NO: 011830 (01) UNIT: Lot
DESCRIPTION PRELIMINARIES QUANTITY: 1

DESRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. GENERAL REQUIREMENTS

DRAWINGS & SPECIFICATIONS 8 sheets 1,000.00 8,000.00

SIGNED AND SEAL
(ARCHITECTURAL WORKS) 4 sets 1,000.00 4,000.00

SIGNED AND SEAL (CIVIL WORKS) 2 sets 1,000.00 2,000.00

SIGNED AND SEAL (ELECTRICAL) 82 outlets 40.00 3,280.00

SIGN AND SEAL (PLUMBING) 5.6575 sq.m 450.00 2,546.00

STRUCTURAL ANALYSIS 81.6 sq.m 45.00 3,672.00

BUILDING PERMIT 1 plan 10,000.00 10,000.00

NOTARY 8 sheets 400.00 3,200.00

FIRE SAFETY EVALUATION
CLEARANCE 1 set 1,000.00 502.16
LOCATIONAL CLEARANCE
(ZONING) 1 set 8,000.00 8,000.00

PRINT/COPY 1 set 40.00 40.00

Materials Total 45,241.00
B. TOTAL ITEM COST 45,241.00
 PART - A STRUCTURE
Cubic
ITEM NO: 011830 (02) UNIT: Meter
DESCRIPTION STRUCTURAL EXCAVATION QUANTITY: 49.296

COMPUTATION OUTPUT PER DAY

Manpower/Equipment Requirement
Manpower/
Activity
No. of Quantities Equipment
Types
Unit Required Output(cum/d Duration
(m³) ay) (days)
Foreman 1 49.296 6.67 6 5
Unskilled Laborer 7 6 5

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. EQUIPMENT RENTAL: (To include fuel & Lubricants)

a. Minor Tools (10% of Labor) 2 sets 650.00 1,300.00

Equipment Total 1,300.00

B. LABOR:

a. Foreman 1 6 700.00 4,200.00

Skilled Sub-Total 4,200.00

a. Unskilled Laborer 7 6 450.00 18,900.00

Unskilled Sub-Total 18,900.00

Labor Total 23,100.00
C. MATERIALS:
Materials Total

D. DIRECT COST (A+B+C) 24,400.00

E OCM 15% of Direct Cost 3,660.00

F. Contractor's Profit 10% of Direct Cost 2,440.00
G. VAT 5% of ( DC + OCM + CP ) 1,525.00
H. INDIRECT COST ( E+F+G) 7,625.00

I. TOTAL ITEM COST (D+H) 32,025.00

Unit Cost/ cu.m. 649.65
PART - A STRUCTURE
Cubic
ITEM NO: 011830 (03) UNIT: Meter
DESCRIPTION EMBANKMENT QUANTITY: 71.5484

COMPUTATION OUTPUT PER DAY

Manpower/Equipment Requirement
Manpower/Equipme
Activity
No. of Quantities nt
Types
Unit Required Duration
Output(cum/day)
(m³) (days)
Foreman 1 71.5484 7.42 6 2
Dump Truck 1 22.27 6
Unskilled Laborer 5 6 2

DESCRIPTION QTY. UNIT DAY/S UNIT COST AMOUNT

A. EQUIPMENT RENTAL: (To include fuel & Lubricants)

a. Dump Truck 1 6 1,300.00 7800.00
Equipment Total 7800.00
B. LABOR:
a. Foreman 1 6 700.00 4,200.00

Skilled Sub-Total 4,200.00

b. Unskilled Laborer 5 6 450.00 13,500.00

Unskilled Sub-Total 13,500.00

Labor Total 17,700.00
C. MATERIALS:
a. Embankment Materials 71.5484 cu.m 400.00 28,619.36

Materials Total 28,619.36

D. DIRECT COST (A+B+C) 54,119.36

E OCM 15% of Direct Cost 8,117.90

F. Contractor's Profit 10% of Direct Cost 5,411.94
G
. VAT 5% of ( DC + OCM + CP ) 3,382.46
H. INDIRECT COST ( E +F + G) 16,912.30
I. TOTAL ITEM COST (D+H) 71,031.66
Unit Cost/ cu.m. 992.78
 PART - A STRUCTURE
Square
ITEM NO: 011830 (04) UNIT: Meter
DESCRIPTION: SOIL POISONING QUANTITY: 360

COMPUTATION OUTPUT PER DAY

Manpower/ Equipment Requirement
Manpower/
Activity
No. of Quantities Equipment
Types
unit Required Output Duration
(m²) (sqm/day) (days)
Skilled Worker 1 360 36 4
Unskilled Worker 2 1

QUANTIT
DESCRIPTION Y UNIT DAYS UNIT COST AMOUNT

A. EQUIPMENT RENTAL: (To include fuel & Lubricants)

Equipment Total 0
B. LABOR:
a. Skilled Worker 1 1 600.00 600.00

Skilled Sub-Total 600.00

b. Unskilled Laborer 2 1 450.00 900.00

Unskilled Sub-Total 900.00

Labor Total 1,500.00
C. MATERIALS
a. Pesticide 10 ltrs 750.00 7,500.00

Materials Total 7,500.00

D. DIRECT COST (A+B+C) 9,000.00

E OCM 15% of Direct Cost 1,350.00

F. Contractor's Profit 10% of Direct Cost 900.00
G. VAT 5% of ( DC + OCM + CP ) 562.50
INDIRECT COST ( E + F
H. + G) 2,812.50

TOTAL ITEM COST

I. (D+H) 11,812.50
Unit Cost/ sq.m. 32.81
 PART - A STRUCTURE
ITEM NO: 011830 (05a) UNIT: Cubic Meter
QUANTIT
DESCRIPTION STRUCTURAL CONCRETE Y: 86.7735

COMPUTATION OUTPUT PER

DAY
Manpower/Equipment Requirement
Manpower/
Activity
No. of Quantities Equipment
Types
Unit Duration
Output(cum/day)
Required (m³) (days)
One-Bagger Mixer 1 86.7735 42 6
Foreman 1 42 6
Skilled Laborer 5 42 6
Unskilled Laborer 6 42 6
Bar Bender/ Cutter 2 14 1

UNIT
DESCRIPTION QTY. UNIT DAYS COST AMOUNT

A. EQUIPMENT RENTAL: (To include fuel & Lubricants)

a. One-Bagger Mixer 1 set 42 1,200.00 50,400.00
b. Bar Bender 2 sets 14 2,500.00 35,000.00
c. Scaffoldings 8 sets 42 150.00 50,400.00
Equipment Total 135,800.00
B. LABOR:
a. Foreman 1 42 700.00 29,400.00
b. Skilled Laborer 5 42 600.00 126,000.00
c. Steelman 3 14 450.00 18,900.00
d. Bar Bender Operator 2 14 450.00 12,600.00

Skilled Sub-Total 186,900.00

e. Unskilled Laborer 6 42 450.00 113,400.00
Unskilled Sub-Total 113,400.00
Labor Total 436,100.00
C. MATERIALS (Ceiling & Masonry):
a. Portland Cement (40 kg) 781 bags 240.00 187,440.00
b. Gravel 87 cu.m 600.00 52,200.00
c. Sand 44 cu.m 1,300.00 57,200.00
d. RSB 16mmØ (6m) 104 pcs 450.00 46,800.00
e. RSB 10mmØ (6m) 204 pcs 300.00 61,200.00
f. #16 G.I Tie Wire 27 kg 80.00 2,160.00
g. Gravel Bedding 50 cu.m 600.00 30,000.00
h. 1/2"t Marine Plywood 16 pcs 600.00 9,600.00
i. 2"x3" Coco Lumber 15.64 bd.ft 20.00 312.80
 j. CW Nails 10 kg 90.00 900.00
Materials Total 447,812.80
D. DIRECT COST (A+B+C) 1,019,712.80
E OCM 15% of Direct Cost 152,956.92
F. Contractor's Profit 10% of Direct Cost 101,971.28
of ( DC + OCM +
G. VAT 5% CP ) 63,732.05
H. INDIRECT COST (E+F+G) 318,660.25
I. TOTAL ITEM COST (D+H) 1,338,373.05
Unit Cost/ cu.m. 15,423.75
 PART - A STRUCTURE
Square
ITEM NO: 011830 (05b) UNIT: Meter
DESCRIPTION: FORMWORKS QUANTITY: 175.165

COMPUTATION OF OUTPUT PER DAY

Manpower/Equipment Requirement
Manpower/
Quantities Equipment Activity
Required Output Duration
Types No. of unit (m²) (sq.m/day) (days)
Foreman 1 175.165 14 6
Skilled Laborer 5 14 6
Unskilled Laborer 5 14

DESCRIPTION QUANTITY UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To Include fuel & Lubricants)

Equipment Total
B. Labor:
a. Foreman 1 14 700.00 9,800.00
b. Skilled Laborer 5 14 550.00 38,500.00

Skilled Sub-Total 48,300.00

c. Unskilled Laborer 5 14 450.00 31,500.00

Unskilled Sub-Total 31,500.00

Labor Total 79,800.00

C. Materials:
a. Plywood Form (4'x8'x1/2') 32 pcs 1,300.00 41,600.00
b. Wood Frame (2x2) 936 bd.ft. 120.00 112,320.00
c. CW Nails 8 kg 90.00 720.00

Materials Total 154,640.00

D. DIRECT COST (A+B+C) 234,440.00
E. OCM 15% of Direct Cost 35,166.00
F. Contractor's Profit 8% of Direct Cost 18,755.20
G. VAT 10% of (DC+OCM+CP) 28,836.12
H. INDIRECT COST (E+F+G) 82,757.32
I. TOTAL ITEM COST (D+H) 317,197.32
Unit Cost/sq.m. 1,810.00
 PART - A STRUCTURE
Square
ITEM NO: 011830 (06) UNIT: Meter
DESCRIPTION: MASONRY WORKS (CHB) QUANTITY: 667.134

COMPUTATION OF OUTPUT PER DAY

Manpower/Equipment Requirement
Manpower/
Quantities Equipment Activity
Required Output Duration
Types No. of unit (m²) (sq.m/day) (days)
Foreman 1 667.134 35 6
Skilled Laborer 5 35 6
Unskilled Laborer 6 35
Scaffoldings 8 35 6

DESCRIPTION QUANTITY UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To Include fuel & Lubricants)

a. Scaffoldings 8 sets 35 150.00 42,000.00
Equipment Total 42,000.00
B. Labor:
a. Foreman 1 35 700.00 24,500.00
b. Skilled Laborer 5 35 550.00 96,250.00

Skilled Sub-Total 120,750.00

c. Unskilled Laborer 6 35 450.00 94,500.00
Unskilled Sub-Total 94,500.00
Labor Total 215,250.00
C. Materials:
a. CHB 4" 8340 pcs 12.00 100,080.00
b. Portland Cement 300 bags 240.00 72,000.00
c. Sand 30 cu. m 1,300.00 39,000.00
d. 12mmØ RSB (6m) 293 pcs 300.00 87,900.00
e. #16 G.I Tie Wire 20 kg 80.00 1,600.00

Materials Total 300,580.00

D. DIRECT COST (A+B+C) 557,830.00
E. OCM 15% of Direct Cost 83,674.50
F. Contractor's Profit 8% of Direct Cost 44,626.40
G. VAT 10% of (DC+OCM+CP) 68,613.09
H. INDIRECT COST (E+F+G) 196,913.99
I. TOTAL ITEM COST (D+H) 754,743.99
Unit Cost/sq.m. 1,131.00
 PART - A STRUCTURE
Square
ITEM NO: 011830 (07) UNIT: Meter
DESCRIPTION PRE-PAINTED METAL SHEETS QUANTITY: 29
COMPUTATION OUTPUT PER DAY
Manpower/Equipment Requirement
Manpower/
Activity
No. of Quantities Equipment
Types
Unit Output Duration
Required (m²) (sqm/day) (days)
Scaffolds 4 29 14 12
Welding Machine 1 14
Foreman 1 14 12
Skilled Laborer, Welder 3 14 12
Skilled Laborer 3 14
Unskilled Laborer 5 14 12

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. EQUIPMENT RENTAL: (To include fuel & Lubricants)

a. Scaffolds 4 sets 14 150.00 8,400.00
b. Welding Machine 1 sets 14 500.00 7,000.00

Equipment Total 15,400.00

B. LABOR:
a. Foreman 1 14 700.00 9,800.00
b. Skilled Laborer 3 14 550.00 23,100.00
c. Skilled Laborer, Welder 3 14 550.00 23,100.00
Skilled Sub-Total 56,000.00
c. Unskilled Laborer 5 14 450.00 31,500.00

Unskilled Sub-Total 31,500.00

Labor Total 87,500.00
C. MATERIALS:
Ribtype Roofing Sheet, 0.50
a. mm thick 5 pcs 500.00 2,500.00
Pre. Fab G.I. Gutter on
b. 2"x10" GA.26 5 pcs 550.00 2,750.00
Angle bar 1/2" x 1 1/2" x
c. 3/16" (6m) 50 pcs 350.00 17,500.00
d. Blind Revit 1 box 200.00 200.00
e. Welding rod 1 box 250.00 250.00
g. C-Purlins, 2x10x1/16 191 pcs 950.00 181,450.00
h. Vulca Seal 1 ltr 800.00 800.00
i. Teckscrew 3374 pcs 5.00 16,870.00
Materials Total 222,320.00
D. DIRECT COST (A+B+C) 325,220.00
E OCM 15% of Direct Cost 48,783.00
F. Contractor's Profit 10% of Direct Cost 22,232.00
G. VAT 5% of ( DC + OCM + CP ) 19,811.75
H. INDIRECT COST ( E+F+G) 90,826.75
I. TOTAL ITEM COST (D+H) 416,046.75
Unit Cost/ sq.m. 14,346.44
 PART - A STRUCTURE
ITEM NO: 011830 (08) UNIT: Cubic Meter
DESCRIPTION CARPENTRY WORKS QUANTITY: 185

COMPUTATION OUTPUT PER DAY

Manpower/Equipment Requirement
Manpower/
Activity
No. of Quantities Equipment
Types
Unit Output Duration
Required (m³) (cum/day) (days)
Foreman 1 184.64 2.856 11 6
Skilled Laborer 6 11 6
Unskilled Laborer 6 11 6

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. EQUIPMENT RENTAL: (To include fuel & Lubricants)

Equipment Total
B. LABOR:
a. Foreman 1 11 700.00 7,700.00
c. Skilled Laborer 6 11 600.00 39,600.00
Skilled Sub-Total 47,300.00

g. Unskilled Laborer 6 11 450.00 29,700.00

Unskilled Sub-Total 29,700.00
Labor Total 77,000.00
C. MATERIALS (Ceiling & Masonry):
a. Plywood(4'x8'x1/4") 32 pcs 1,200.00 38,400.00
b. 2"x6" S4S Tanguile 936 bd. ft 110.00 102,960.00
c. CW Nails 8 kgs 90.00 720.00
Materials Total 142,080.00

D. DIRECT COST (A+B+C) 219,080.00

E OCM 15% of Direct Cost 32,862.00
F. Contractor's Profit 10% of Direct Cost 21,908.00
G. VAT 5% of ( DC + OCM + CP ) 13,692.50
H. INDIRECT COST (E+F+G) 68,462.50
I. TOTAL ITEM COST (D+H) 287,542.50
Unit Cost/ cu.m. 1,557.31
 PART - A STRUCTURE
ITEM NO: 011830 (09) UNIT: Square Meter
DESCRIPTION: CERAMIC TILES QUANTITY: 402

COMPUTATION OF OUTPUT PER DAY

Manpower/Equipment Requirement
Manpower/
Quantities Equipment Activity
No. of Required Output Duration
Types unit (m²) (sq.m/day) (days)
Electric Grinder 2 402 18 2
Foreman 1 18 6
Skilled Laborer 5 18 6
Unskilled Laborer 5 18 6

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To Include fuel & Lubricants)

a. Electric Grinder 1 18 300.00 5,400.00
Equipment Total 5,400.00
B. Labor:
a. Foreman 1 18 700.00 12,600.00
b. Skilled Laborer 5 18 550.00 49,500.00

Skilled Sub-Total 62,100.00

c. Unskilled Laborer 5 18 450.00 40,500.00
Unskilled Sub-Total 40,500.00
Labor Total 102,600.00
C. Materials:
a. 0.60x0.60 Floor Tiles 1000 pcs 210.00 210,000.00
b. 0.30x0.10 Floor Tiles 0 pcs 55.00 0.00
c. 0.20x0.20 Floor Tiles 525 pcs 25.00 13,125.00
d. Tile Grout 30 kg 110.00 3,300.00
e. Portland Cement 89 bags 240.00 21,360.00
f. Tile Adhesive 5 bags 287.50 1,437.50
g. Sand 5 cu. m 1,300.00 6,500.00
Materials Total 255,722.50
D. DIRECT COST (A+B+C) 363,722.50
E. OCM 15% of Direct Cost 54,558.38
F. Contractor's Profit 10% of Direct Cost 36,372.25
G. VAT 5% of (DC+OCM+CP) 22,732.66
H. INDIRECT COST (E+F+G) 113,663.28
I. TOTAL ITEM COST (D+H) 477,385.78
Unit Cost/sq.m. 1,187.00
 PART - A STRUCTURE
ITEM NO: 011830 (10) UNIT: Square Meter
DESCRIPTION: DOORS, WINDOWS, RAILINGS QUANTITY: 20.541

COMPUTATION OF OUTPUT PER DAY

Manpower/Equipment Requirement
Manpower/
Quantities Equipment Activity
No. of Required Output Duration
Types unit (m²) (sq.m/day) (days)
Foreman 1 20.541 14 6
Skilled Laborer 4 6
Unskilled Laborer 4

QUANTI
DESCRIPTION TY UNIT DAYS UNIT COST AMOUNT
A. Equipment Rental: (To Include fuel & Lubricants)
a. Hand Drill 2 sets 14 500.00 14,000.00
Equipment Total 14,000.00
B. Labor:
a. Foreman 1 14 700.00 9,800.00
b. Skilled Laborer 4 14 550.00 30,800.00
Skilled Sub-Total 40,600.00
c. Unskilled Laborer 4 14 450.00 25,200.00
Unskilled Sub-Total 25,200.00
Labor Total 65,800.00
C. Materials:
15,000.0
1 set
a. Solid Panel Swing Door 0 15,000.00
b. Solid Panel Door 5 sets 7,000.00 35,000.00
c. PVC Door 2 sets 5,000.00 10,000.00
d. Flush Door 2 sets 4,000.00 8,000.00
30,000.0
1 set
e. Analok Framed Sliding Glass Door 0 30,000.00
Analok Framed Fixed Glass
1 set
f. Window 6,000.00 6,000.00
Analok Framed Fixed Glass
4 sets
g. Window 4,000.00 16,000.00
Analok Framed Fixed Glass
1 set
h. Window 4,000.00 4,000.00
Analok Framed Awning Glass
1 set
i. Window 4,000.00 4,000.00
Analok Framed Sliding Glass
1 set
j. Window 4,000.00 4,000.00
Analok Framed Awning Glass
2 sets
k. Window 4,000.00 8,000.00
Analok Framed Sliding Glass
4 sets
l. Window 4,000.00 16,000.00
m. Glass Blocks Window 1 set 4,000.00 4,000.00
 Analok Framed Fixed Glass
1 set
n. Window 6,000.00 6,000.00
o. Stainless Railings 15 ln.m 5,000.00 75,000.00
Materials Total 241,000.00

D. DIRECT COST (A+B+C) 320,800.00

E. OCM 15% of Direct Cost 48,120.00
F. Contractor's Profit 8% of Direct Cost 25,664.00
G. VAT 10% of (DC+OCM+CP) 39,458.40
H. INDIRECT COST (E+F+G) 113,242.40
I. TOTAL ITEM COST (D+H) 434,042.40
Unit Cost/sq.m. 21,130.00
 PART - A STRUCTURE
ITEM NO: 011830 (11) UNIT: Square Meter
DESCRIPTION: CEMENT PLASTER FINISH QUANTITY: 1620.598

COMPUTATION OF OUTPUT PER DAY

Manpower/Equipment Requirement
Manpower/
Quantities Equipment Activity
No. of Required Output Duration
Types unit (m²) (sq.m/day) (days)
Foreman 1 1620.598 4 18 7
Skilled Laborer 5 18 7
Unskilled Laborer 5 18
Scaffoldings 8 18 7

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To Include fuel & Lubricants)

a. Scaffoldings 8 sets 18 150.00 21,600.00
Equipment Total 21,600
B. Labor:
a. Foreman 1 18 700.00 12,600.00
b. Skilled Laborer 5 18 550.00 49,500.00

Skilled Sub-Total 62,100.00

c. Unskilled Laborer 5 18 450.00 40,500.00

Unskilled Sub-Total 40,500.00

Labor Total 102,600.00

C. Materials:
a. Portland Cement 110 bags 240.00 26,400.00
b. Sand 10 cu. m 1,300.00 13,000.00
Materials Total 39,400.00

D. DIRECT COST (A+B+C) 163,600.00

E. OCM 15% of Direct Cost 24,540.00
F. Contractor's Profit 10% of Direct Cost 16,360.00
G. VAT 5% of (DC+OCM+CP) 10,225.00
H. INDIRECT COST (E+F+G) 51,125.00
I. TOTAL ITEM COST (D+H) 214,725.00
Unit Cost/sq.m. 132.50
 PART - A STRUCTURE
ITEM NO: 011830 (12) UNIT: Square Meter
DESCRIPTION PAINTING WORKS QUANTITY: 1642.81

COMPUTATION OUTPUT PER DAY

Manpower/Equipment Requirement
Manpower/
Activity
Quantities Equipment
Types No. of Unit
Output Duration
Required (m²) (sqm/day) (days)
Foreman 1 1642.806 18
Skilled Laborer 5 18 14
Unskilled Laborer 6 18
Scaffoldings 8 18 14
QTY. UNIT DAYS UNIT COST AMOUNT
DESCRIPTION
A. EQUIPMENT RENTAL: (To include fuel & Lubricants)
a. Scaffoldings 8 sets 18 150.00 21,600.00
Equipment Total 21,600.00
B. LABOR:
a. Foreman 1 18 700.00 12,600.00
b. Skilled Laborer 5 18 550.00 49,500.00
Skilled Sub-Total 62,100.00
c. Unskilled Laborer 6 18 450.00 48,600.00
Unskilled Sub-Total 48,600.00
Labor Total 110,700.00
C. MATERIALS (Ceiling & Masonry):
a. Primer(wall) 20 gals. 750.00 15,000.00
b. Flat Latex 30 gals. 818.00 24,540.00
c. Concrete Neutralizer 10 gals. 700.00 7,000.00
d. Roller Brush w/ Tray 10 pcs 170.00 1,700.00
e. Plasolus Putty 25 gals. 1,500.00 37,500.00
f. Wood Primer (ceiling) 20 gals. 750.00 15,000.00
g. Matte Acrylic Paint (ceiling) 10 gals. 700.00 7,000.00
h. Paint Thinner 10 gals. 500.00 5,000.00
i. Sand Paper #120 100 pcs 65.00 6,500.00
j. Sand Paper #220 100 pcs 65.00 6,500.00
Materials Total 125,740.00
D. DIRECT COST (A+B+C) 258,040.00
E OCM 15% of Direct Cost 38,706.00
F. Contractor's Profit 10% of Direct Cost 25,804.00
G. VAT 5% of ( DC + OCM + CP ) 16,127.50
H. INDIRECT COST (E+F+G) 80,637.50
I. TOTAL ITEM COST (D+H) 338,677.50
Unit Cost/ sq.m. 206.16
 PART - A STRUCTURE
ITEM NO: 011830 (13) UNIT: Lot
DESCRIPTION: ELECTRICAL QUANTITY: 1

COMPUTATION OUTPUT PER DAY

Manpower/ Equipment Requirement
Manpower/
No. of Quantities Equipment Activity
Types
unit Required Output Duration
(lot) (sqm/day) (days)
Foreman 1 1 12 14
Skilled Laborer 4 14
Unskilled Laborer 4 14
Hand drill 2 14
Scaffoldings 8 14

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. EQUIPMENT RENTAL: (To include fuel & Lubricants)

a. Hand drill 2 14 500.00 14,000.00

b. Scaffoldings 8 14 150.00 16,800.00

Equipment Total 16,800.00

B. LABOR:
a. Foreman 1 14 700.00 9,800.00
b. Skilled Laborer 4 14 550.00 30,800.00

Skilled Sub-Total 40,600.00

c. Unskilled Laborer 4 14 450.00 25,200.00

Unskilled Sub-Total 25,200.00

Labor Total 82,600.00
C. MATERIALS
a. Circular Light 2 pc 300.00 600.00
b. CFL 27 pcs 150.00 4,050.00
c. Flourescent Lamp 5 set 350.00 1,750.00
d. Switch ( 1 Terminal) 15 pcs 100.00 1,500.00
e. Switch ( 2 Terminals) 7 pcs 120.00 840.00
f. Switch ( 3 Terminals) 2 pcs 140.00 280.00
g. Polarized 3-Prongs (Acu Outlet) 2 pcs 200.00 400.00
Polarized 3-Prongs (Special
h. Outlet) 1 pcs 110.00 110.00
i. Duplex Convenience Outlet 23 pcs 300.00 6,900.00
Weatherproof Convenience
j. Outlet 2 pcs 350.00 700.00
 k. Wire (2.0mm sq.) 130 m 250.00 32,500.00
l. Wire (3.5mm sq.) 120 m 260.00 31,200.00
m. Wire (5.5mm sq.) 50 m 270.00 13,500.00
n. Junction Box With Cover 20 pcs 50.00 1,000.00
o. Utility Box 10 pcs 40.00 400.00
p. Receptacle 28 pcs 50.00 1,400.00
q. PVC VCement 5 pcs 150.00 750.00
r. Electrical Tape 20 pcs 35.00 700.00
s. G.I. Wire Gauge 18 10 kgs 100.00 1,000.00
t. G.I. Wire Gauge 16 10 kgs 80.00 800.00
15 mm dia. X 2.4 m Grounding
u. Electrode 1 length 750.00 750.00
v. 15 mm dia. Grounding clamp 1 pc 400.00 400.00
w. 20 mm dia. PVC conduit 30 lengths 120.00 3,600.00
x. 25 mm dia. PVC conduit 30 lengths 130.00 3,900.00
20 mm dia. Service Entrance
y. Cap 1 pc 80.00 80.00
z. IMC Locknut and Bushing 1 each 50.00 50.00
aa. 20 mm dia. Male adaptor 30 pcs 70.00 2,100.00
bb. 25 mm dia. Male adaptor 20 pcs 80.00 1,600.00
cc. 20 mm dia. PVC coupling 29 pcs 90.00 2,610.00
dd. 25 mm dia. PVC coupling 20 pcs 85.00 1,700.00
ee. Safety Breaker with housing 1 set 650.00 650.00
ff. Panel Board 1 set 2,000.00 2,000.00
Materials Total 119,820.00

D. DIRECT (A+B+C) 219,220.00

E OCM 15% of Direct Cost 32,883.00
F. Contractor's Profit 10% of Direct Cost 11,982.00
G. VAT 5% of ( DC + OCM + CP ) 10,961.00
H. INDIRECT COST ( E + F + G) 55,826.00
I. TOTAL ITEM COST (D+H) 275,046.00
 PART - A STRUCTURE
ITEM NO: 011830 (14) UNIT: Lot
QUANTIT
DESCRIPTION: SEWER AND WATER SYSTEM Y: 1

COMPUTATION OUTPUT PER DAY

Manpower/ Equipment Requirement
Manpower/
No. of Quantities Equipment Activity
Types
unit Required Output Duration
(lot) (sq.m/day) (days)
Foreman 1 1 11
Skilled Laborer 4 11
Unskilled Laborer 4 11

UNIT
DESCRIPTION QTY. UNIT DAYS COST AMOUNT

A. EQUIPMENT RENTAL: (To include fuel & Lubricants)

Equipment Total
B. LABOR:
a. Foreman 1 11 650.00 7,150.00
b. Skilled Laborer 4 11 450.00 19,800.00

Skilled Sub-Total 26,950.00

c. Unskilled Laborer 4 11 350.00 15,400.00

Unskilled Sub-Total 15,400.00

Labor Total 42,350.00
C. MATERIALS
a. Water Closet (Flush Tank Type) 2 sets 6,000.00 12,000.00
b. Lavatory (Wall Mounte Type) 2 sets 3,000.00 6,000.00
Floor Drain Strainer (J102) (100 mm x
c. 100 mm) 4 pcs 150.00 600.00
d. Kitchen Sink 1 set 4,000.00 4,000.00
e. 1/2"Ø Pipe DWL 6 pcs 480.00 2,880.00
f. 3/4"Ø Pipe DWL 7 pcs 500.00 3,500.00
g. Gate Valve 1/2 Brass Type 1 pc 550.00 550.00
h. Gate Valve 3/4 Brass Type 1 pc 550.00 550.00
i. Check Valve 1 pc 600.00 600.00
j. 2"Ø PVC Pipes 7 pcs 170.00 1,190.00
k. 4"Ø PVC Pipes 5 pcs 200.00 1,000.00
l. PVC Fittings 12 pcs 90.00 1,080.00
m. PPR Fittings 14 pcs 80.00 1,120.00
n. Fulltreaded Rod 3/8X3 4 pcs 200.00 800.00
 o. 1"Ø T- Reducer 3 pcs 60.00 180.00
p. 1"Ø Coupling 4 pcs 70.00 280.00
q. 4"Ø Tee Reducer 2 pcs 50.00 100.00
r. 4 "Ø Tee 2 pcs 60.00 120.00
s. 2 "Ø UV-T 2 pcs 70.00 140.00
t. 4 "Ø UV-T 4 pcs 60.00 240.00
PVC Clean Out w/ plug & sealing ring
u. 150mm 2 pcs 120.00 240.00
v. 1"Ø Water Meter 1 set 2,500.00 2,500.00
w. Duct Tape 10 pcs 150.00 1,500.00
x. PTFE Tape 5 pcs 150.00 750.00
y. Duct Sheets 10 pcs 150.00 1,500.00
Telephone Shower Set with two way
z. faucet 2 sets 1,500.00 3,000.00
aa. Vhorse Stainless Steel Faucet 4 pcs 210.00 840.00
bb. 3/4 "Ø Riser 1 pc 250.00 250.00
Materials Total 47,510.00

D. DIRECT COST (A+B+C) 89,860.00

E OCM 15% of Direct Cost 13,479.00
F. Contractor's Profit 10% of Direct Cost 8,986.00
G. VAT 5% of ( DC + OCM + CP ) 4,493.00
H. INDIRECT COST ( E + F + G) 26,958.00
I. TOTAL ITEM COST (D+H) 116,818.00
 PART - A STRUCTURE
ITEM NO: 011830 (15) UNIT: Lot
DESCRIPTION: MECHANICAL QUANTITY: 1

COMPUTATION OUTPUT PER DAY

Manpower/ Equipment Requirement
Manpower/
Types No. of unit Quantities Equipment Activity
Required (lot) Output (sqm/day) Duration (days)
Foreman 1 1 3
Skilled Laborer 2 3
Unskilled Laborer 2 3
Hand drill 2 3

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. EQUIPMENT RENTAL: (To include fuel & Lubricants)

a. Hand drill 2 3 500.00 3,000.00

Equipment Total 3,000.00

B. LABOR:
a. Foreman 1 3 700.00 2,100.00
b. Skilled Laborer 2 3 550.00 3,300.00

Skilled Sub-Total 5,400.00

c. Unskilled Laborer 2 3 450.00 2,700.00

Unskilled Sub-Total 2,700.00

Labor Total 8,100.00
C. MATERIALS
a. Airconditioning Unit 2 sets 10,000.00 20,000.00
Materials Total 20,000.00

D. DIRECT (A+B+C) 31,100.00

E OCM 15% of Direct Cost 4,665.00
F. Contractor's Profit 10% of Direct Cost 2,000.00
G. VAT 5% of ( DC + OCM + CP ) 1,555.00
H. INDIRECT COST ( E + F + G) 8,220.00
I. TOTAL ITEM COST (D+H) 39,320.00
 SUMMARY OF QUANTITIES
Item No. Scope of Work Quantity Unit

011830 (01) PRELIMINARIES 1 l.s

011830 (02) STRUCTURAL EXCAVATION 49.296 cu.m
011830 (03) EMBANKMENT 71.5484 cu.m
011830 (04) SOIL POISONING 360 sq.m
011830 (05a) STRUCTURAL CONCRETE 86.7735 cu.m
011830 (05b) FORMWORKS 360 sq.m
011830 (06) MASONRY WORKS 667.134 sq.m
011830 (07) ROOF WORKS 29.0 sq.m
011830 (08) CARPENTRY WORKS 185 cu.m
011830 (09) TILE WORKS 402 sq.m
011830 (10) OPENINGS 70.35 sq.m
011830 (11) FINISHES 1620.598 sq.m
011830 (12) PAINTING WORKS 1642.81 sq.m
011830 (13) ELECTRICAL WORKS 1 lot
011830 (14) PLUMBING WORKS 1 lot
011830 (15) MECHANICAL WORKS 1 lot
OTHER GENERAL REQUIREMENT -
PROJECT BILLBOARD - Each
OCCUPATIONAL SAFETY AND HEALTH PROGRAM - l.s
MOBILIZATION AND DEMOLIZATION - l.s